XML 18 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT) - USD ($)
shares in Thousands, $ in Thousands
Series A Preferred Stocks [Member]
Common Stock [Member]
Treasury Stock, Common [Member]
AOCI Attributable to Parent [Member]
Additional Paid-in Capital [Member]
Stock Subscription Receivble [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2022 $ 11 $ (362) $ (43) $ 92,505 $ (96,326) $ (4,215)
Beginning Balance, shares at Dec. 31, 2022 1,060 1          
Issuance of additional shares for fractional shares held at time of reverse split on March 22, 2024
Issuance of fractional shares, shares   57            
Stock-based compensation expense 972 972
Exercise of stock options 8 8
Exercise of stock options, shares   3            
Public stock offering, net of fees $ 4 4,674 4,678
Public stock offering, shares   405            
Restricted stock awards
Restricted stock awards, shares   11            
Withholdings related to stock-based compensation awards (5) (5)
Private offering proceeds, net of fees $ 2 2,344 2,346
Private offering, shares   218            
Issuance of common stock to reduce notes payable $ 1 549 550
Issuance of common stock to reduce notes payable, shares   93            
Issuance of common stock through employee stock purchase plan 2 2
Issuance of common stock through employee stock purchase plan, shares   1            
Net loss (13,891) (13,891)
Ending balance, value at Dec. 31, 2023 $ 18 $ (362) (43) 101,049 (110,217) (9,555)
Ending Balance, shares at Dec. 31, 2023 1,848 1          
Stock-based compensation expense 343 343
Public stock offering, net of fees $ 70 9,731 9,801
Public stock offering, shares   7,009            
Issuance of common stock to reduce notes payable 200 200
Issuance of common stock to reduce notes payable, shares   52            
Issuance of preferred stock to reduce notes payable $ 9,275 9,275
Issuance of preferred stock to reduce notes payable, shares 9              
Issuance of common stock and warrants associated with warrant inducement $ 6 841 847
Issuance of common stock and warrants associated with warrant inducement, shares   555            
Issuance of common stock and warrants, net of fees $ 13 2,606 2,619
Issuance of common stock and warrants, shares   1,349            
Exchange of Series A preferred stock for common stock $ (6,734) $ 27 6,707
Exchange of Series A preferred stock for common stock, shares exchanged (6)              
Issuance of common stock through employee stock purchase plan 2 2
Issuance of common stock through employee stock purchase plan, shares   2            
Net loss (7,790) (7,790)
Exchange of Series A preferred stock, common stock issued   2,637            
Issuance of common stock in exchange for minority interest in company $ 1 99 100
Issuance of common stock in exchange for minority interest in company, shares   59            
Issuance of common stock to settle vendor payable $ 6 354 360
Issuance of common to settle vendor payable, shares   574            
Issuance of common stock associated with entry into Standby Equity Purchase Agreement $ 3 (1) 2
Issuance of common stock associated with entry into Standby Equity Purchase Agreement, shares   310            
Issuance of common stock for advance on Standby Equity Purchase Agreement, net of fees $ 12 2,027 (1,872) 167
Issuance of common stock for advance on Standby Equity Purchase Agreement, shares   1,196            
Redemption of preferred stock (119)   (119)
Issuance of preferred stock for payment of preferred return 781 (782) (1)
Amortization of preferred stock exchange premium 624 (624)    
Ending balance, value at Dec. 31, 2024 $ 3,827 $ 156 $ (362) $ (43) $ 122,552 $ (1,872) $ (118,007) $ 6,251
Ending Balance, shares at Dec. 31, 2024 4 15,591 1